Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $49,917 initial cash invested.
-5.75%
Cash On Cash
5.65%
Cap Rate
0.88
DSCR
$1,843
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $2,082 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,917
Downpayment
20%
$47,540
Closing costs
1%
$2,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,843
Total Expenses
$2,082
Mortgage P&I
69%
$1,267
Property Taxes
14%
$264
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0